NORVESTIA’S VOLUNTARY CHANGE IN ACCOUNTING PRINCIPLE


Helsinki, Finland, 2016-04-14 10:45 CEST (GLOBE NEWSWIRE) --  

Norvestia Oyj       Stock Exchange Release            14 April 2016 at 11:45

NORVESTIA’S VOLUNTARY CHANGE IN ACCOUNTING PRINCIPLE

1. Norvestia’s voluntary change in accounting principle since 1 January 2016

Valuing investments in associates at fair value through profit or loss

Norvestia’s Board has decided to apply the venture capital organization exemption of the IAS 28 standard and to value associates and joint ventures at fair value through profit or loss in Norvestia’s consolidated IFRS financial statements according to the IAS 39 standard from 1 January 2016. As a result, all Norvestia’s investments will be valued at fair value through profit or loss. Norvestia considers the valuation of investments at fair value to give more meaningful information about the real value of investments and to better describe the company’s business, the company’s way of reviewing its investments and making decisions relating to them.

Similarly, investments in unlisted private equity funds previously booked as available-for-sale financial assets will be reclassified as financial assets at fair value through profit or loss. Thus, in future any change in value will be recognized directly in profit or loss, and not in the statement of comprehensive income. Norvestia believes that classifying investments as assets at fair value through profit or loss better describes their nature and the accumulation of returns taking into account the company’s business.

The change in question is a voluntary change in accounting principle according to the IAS 28 standard which requires that comparative figures be presented retrospectively according to the new accounting principles, including the balance sheet at the beginning of the first comparative period. The presentation of the balance sheet and income statement has been clarified as described below and the information on comparative periods has been presented according to the new balance sheet and income statement formulas.

The balance sheets and income statements created in accordance with the new accounting principles for 2015 and for interim financial periods which ended 31 March 2015, 30 June 2015 and 30 September 2015, as well as the opening balance 1 January 2015 of the comparative period are presented below.

Clarification of presentation of balance sheet and income statement

Again, the presentation of Norvestia’s balance sheet and income statement has been clarified to better describe the company’s business. In the balance sheet Norvestia’s investments have been divided into the investment portfolio (non-current assets) and into financial assets held for trading (current assets). Investments are further divided in the respective portfolios according to their nature and risks into six different categories: Growth Equity, investments in private equity funds, loan receivables from Growth Equity investments, investments in listed shares and funds as well as interest-bearing investments.

In the income statement the company’s returns will be presented as gains from investment activities with realized and unrealized returns separately in their own lines. Because all investments are now valued at fair value through profit or loss, the unrealized fair value movements of investments will no longer be recognized in the comprehensive income.

2. Significant discretion used by management in preparing consolidated financial statements

a. Determining fair values

The company’s management must use its discretion in determining the fair values of unlisted companies it has invested in. The discretion is related to both selecting the most suitable valuation method and determining the assumptions used in the selected methods. Valuation methods are selected investment by investment.

b. Venture capital organization status

Norvestia’s management has determined, in connection with Norvestia’s new strategy, that its subsidiary Norvestia Industries Oy is a venture capital organization defined in the IAS 28 standard, in which case valuing investments in associates and joint ventures at fair value is possible in the consolidated financial statements. Norvestia Industries Oy mainly focuses on private equity investment activities by investing in unlisted growth companies with the aim of contributing to the increase in their value by actively participating in company development and making a return mainly though the value increase of its portfolio companies in the medium and long term.

Norvestia to cease publishing Net Asset Value monthly

Norvestia has until now published its Net Asset Value monthly, but due to the change in accounting principle the company will no longer publish Net Asset Value reports. After the change the Group’s shareholders’ equity presented on quarterly Interim Reports will correspond with the company’s Net Asset Value which better describes the company’s business and the real value of investments.

THE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE ON OPENING BALANCE SHEET

      old adjustment adjusted
1 000 €   1/1/2015     1/1/2015
Assets      
NON-CURRENT ASSETS      
  Intangible assets 5   5
  Tangible assets 15   15
  Interests in associates 7,276 -7,276 0
  Available-for-sale financial assets 4,560 -4,560 0
  Investment portfolio      
    Growth Equity investments 0 11,884 11,884
    Investments in private equity funds 0 2,108 2,108
    Loan receivables from Growth Equity investments 1,875   1,875
      13,731 2,156 15,887
CURRENT ASSETS      
  Financial assets held for trading      
    Investments in listed shares 65,415   65,415
    Other financial assets at fair value through profit or loss 52,048 -52,048 0
    Investments in funds 0 29,695 29,695
    Investments in interest-bearing instruments 0 22,353 22,353
  Receivables 2,997   2,997
  Cash and cash equivalents 14,089   14,089
      134,549 0 134,549
           
      148,280 2,156 150,436
Shareholders' equity and liabilities      
SHAREHOLDERS' EQUITY      
  Share capital 53,608   53,608
  Share premium 6,896   6,896
  Fair value reserve 888 -888 0
  Retained earnings 80,079 1,825 81,904
  Result for the period 5,399 787 6,186
      146,870 1,724 148,594
           
NET DEFERRED TAX LIABILITIES 1,041 432 1,473
CURRENT LIABILITIES 369   369
      148,280 2,156 150,436

All investments of the Group will be classified as financial assets at fair value through profit or loss from 1 January 2016. The adjustments above result from the change in accounting principle and from the clarification of presentation of the balance sheet described above. Deferred tax liability will be allocated to the change in value of Growth Equity investments.

ADJUSTED QUARTERS FOR 2015

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME, ADJUSTED  

EUR 1,000   1/1-31/3/2015 1/4-30/6/2015 1/1-30/6/2015
         
Realized gains from investments   506 1,538 2,044
Fair value movements of investments, unrealized 13,261 -4,305 8,956
Dividends   1,850 2,898 4,748
Interest income   232 196 428
Total investment income   15,849 327 16,176
             
Personnel expenses   -635 -229 -864
Depreciation and impairment charges   -2 -2 -4
Other operating expenses   -193 -235 -428
OPERATING PROFIT/LOSS   15,019 -139 14,880
             
Financial income and expenses   283 -103 180
RESULT BEFORE TAXES   15,302 -242 15,060
             
Income taxes*   -2,605 642 -1,963
RESULT FOR THE PERIOD   12,697 400 13,097
             
* Based on the result for the period        
             
Earnings per share, EUR   0.83 0.03 0.86
Change to previously reported earnings per share, EUR 0.02 0.13 0.15
               
               
EUR 1,000   1/7-30/9/2015 1/1-30/9/2015 1/1-31/12/2015
         
Realized gains from investments   2,695 4,739 1,847
Fair value movements of investments, unrealized -6,288 2,668 22,659
Dividends   63 4,811 4,907
Interest income   199 627 843
Total investment income   -3,331 12,845 30,256
             
Personnel expenses   -236 -1,100 -1,689
Depreciation and impairment charges   -2 -6 -9
Other operating expenses   -216 -644 -1,041
OPERATING PROFIT/LOSS   -3,785 11,095 27,517
             
Financial income and expenses   -70 110 157
RESULT BEFORE TAXES   -3,855 11,205 27,674
             
Income taxes*   812 -1,151 -2,638
RESULT FOR THE PERIOD   -3,043 10,054 25,036
             
* Based on the result for the period        
             
Earnings per share, EUR   -0.20 0.66 1.63
Change to previously reported earnings per share, EUR 0.09 0.24 0.84

CONSOLIDATED STATEMENT OF FINANCIAL POSITION, ADJUSTED  

EUR 1,000   31/03/2015 30/06/2015 30/09/2015 31/12/2015
Assets          
NON-CURRENT ASSETS          
  Intangible assets   3 3 2 2
  Tangible assets   14 19 17 17
  Investment portfolio          
    Growth Equity investments   12,497 13,978 15,652 28,379
    Investments in private equity funds 2,230 3,406 3,985 4,217
    Loan receivables from Growth Equity investments 1,875 1,875 1,660 1,660
        16,619 19,281 21,316 34,275
CURRENT ASSETS          
  Financial assets held for trading          
    Investments in listed shares   82,245 65,773 62,210 74,762
    Investments in funds   33,515 33,407 31,215 32,876
    Investments in interest-bearing securities 21,955 16,968 18,550 17,111
  Receivables   3,977 1,129 1,052 657
  Cash and cash equivalents   12,324 25,466 24,987 15,263
        154,016 142,743 138,014 140,669
               
        170,635 162,024 159,330 174,944
Shareholders' equity and liabilities          
SHAREHOLDERS' EQUITY          
  Share capital   53,608 53,608 53,608 53,608
  Share premium   6,896 6,896 6,896 6,896
  Retained earnings   88,090 83,495 83,495 83,495
  Result for the period   12,697 13,097 10,054 25,036
        161,291 157,096 154,053 169,035
               
NET DEFERRED TAX LIABILITIES   4,179 3,531 2,713 4,067
CURRENT LIABILITIES   5,165 1,397 2,564 1,842
               
        170,635 162,024 159,330 174,944

CONSOLIDATED STATEMENT OF CASH FLOWS, ADJUSTED

EUR 1,000   1/1-31/3/2015 1/4-30/6/2015 1/1-30/6/2015
CASH FLOW FROM OPERATING ACTIVITIES      
Result before taxes   15,302 -242 15,060
Adjustments:        
  Unrealized gains   -10,990 2,510 -8,480
  Other operations which do not include cash transactions 2 38 40
  Interest income   -244 -196 -440
  Dividend income   -1,850 -2,898 -4,748
        2,220 -788 1,432
Changes in working capital        
  Change in shares and other investments -9,995 16,363 6,368
  Change in receivables   -980 2,848 1,868
  Change in current liabilities   4,795 -3,768 1,027
        -6,180 15,443 9,263
             
Dividends received   1,850 2,898 4,748
Interest received   244 196 440
Received and paid taxes   101 -5 96
CASH FLOW FROM OPERATING ACTIVITIES -1,765 17,744 15,979
             
CASH FLOW FROM INVESTING ACTIVITIES      
Investments in intangible and tangible assets - -7 -7
CASH FLOW FROM INVESTING ACTIVITIES - -7 -7
             
CASH FLOW FROM FINANCING ACTIVITIES      
Dividends paid   - -4,595 -4,595
CASH FLOW FROM FINANCING ACTIVITIES - -4,595 -4,595
             
CHANGE IN CASH AND CASH EQUIVALENTS -1,765 13,142 11,377
             
Cash and cash equivalents at the beginning of the period 14,089 12,324 14,089
Cash and cash equivalents at the end of the period 12,324 25,466 25,466
             
             
            1/7-30/9/2015 1/1-30/9/2015 1/1-31/12/2015
CASH FLOW FROM OPERATING ACTIVITIES      
Result before taxes   -3,855 11,205 27,674
Adjustments:        
  Unrealized gains   2,801 -5,679 -23,180
  Other operations which do not include cash transactions 2 42 45
  Interest income   -200 -640 -855
  Dividend income   -63 -4,811 -4,907
        -1,315 117 -1,223
Changes in working capital        
  Change in shares and other investments -880 5,488 -2,746
  Change in receivables   77 1,945 2,214
  Change in current liabilities   1,168 2,195 1,472
        365 9,628 940
             
Dividends received   63 4,811 4,907
Interest received   200 640 855
Received and paid taxes   -7 89 83
CASH FLOW FROM OPERATING ACTIVITIES -694 15,285 5,562
             
CASH FLOW FROM INVESTING ACTIVITIES      
Loan receivables from Growth Equity investments 215 215 215
Investments in intangible and tangible assets - -7 -8
CASH FLOW FROM INVESTING ACTIVITIES 215 208 207
             
CASH FLOW FROM FINANCING ACTIVITIES      
Dividends paid   - -4,595 -4,595
CASH FLOW FROM FINANCING ACTIVITIES - -4,595 -4,595
             
CHANGE IN CASH AND CASH EQUIVALENTS -479 10,898 1,174
             
Cash and cash equivalents at the beginning of the period 25,466 14,089 14,089
Cash and cash equivalents at the end of the period 24,987 24,987 15,263

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY, ADJUSTED  

EUR 1,000 Share capital Share premium Retained earnings Result for the period Total
Shareholders' equity 1 January 2015 53,608 6,896 81,904 6,186 148,594
Allocations     6,186 -6,186 0
Result for the period       12,697 12,697
Shareholders' equity 31 March 2015 53,608 6,896 88,090 12,697 161,291
               
               
Shareholders' equity 1 January 2015 53,608 6,896 81,904 6,186 148,594
Allocations     6,186 -6,186 0
Dividend     -4,595   -4,595
Result for the period       13,097 13,097
Shareholders' equity 30 June 2015 53,608 6,896 83,495 13,097 157,096
               
               
Shareholders' equity 1 January 2015 53,608 6,896 81,904 6,186 148,594
Allocations     6,186 -6,186 0
Dividend     -4,595   -4,595
Result for the period       10,054 10,054
Shareholders' equity 30 September 2015 53,608 6,896 83,495 10,054 154,053
               
               
Shareholders' equity 1 January 2015 53,608 6,896 81,904 6,186 148,594
Allocations     6,186 -6,186 0
Dividend     -4,595   -4,595
Result for the period       25,036 25,036
Shareholders' equity 31 December 2015 53,608 6,896 83,495 25,036 169,035

Norvestia will publish 20 April 2016 its Interim Report for 1 January–31 March 2016 prepared according to the new accounting principles.

Norvestia Oyj

Juha Kasanen
Managing Director

DISTRIBUTION
Nasdaq Helsinki
Main media
www.norvestia.fi